[AJI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 51.76%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 189,493 95,518 340,376 259,313 174,646 86,186 345,351 -32.95%
PBT 30,109 13,673 40,596 32,407 21,635 11,347 37,596 -13.74%
Tax -7,430 -3,376 -10,863 -8,360 -5,790 -3,122 -9,555 -15.42%
NP 22,679 10,297 29,733 24,047 15,845 8,225 28,041 -13.18%
-
NP to SH 22,679 10,297 29,733 24,047 15,845 8,225 28,041 -13.18%
-
Tax Rate 24.68% 24.69% 26.76% 25.80% 26.76% 27.51% 25.41% -
Total Cost 166,814 85,221 310,643 235,266 158,801 77,961 317,310 -34.83%
-
Net Worth 290,011 290,011 279,675 274,811 266,907 270,555 262,043 6.98%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 12,159 - - - 11,247 -
Div Payout % - - 40.90% - - - 40.11% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 290,011 290,011 279,675 274,811 266,907 270,555 262,043 6.98%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.97% 10.78% 8.74% 9.27% 9.07% 9.54% 8.12% -
ROE 7.82% 3.55% 10.63% 8.75% 5.94% 3.04% 10.70% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 311.67 157.10 559.84 426.51 287.25 141.76 568.02 -32.95%
EPS 37.30 16.94 48.90 39.55 26.06 13.53 46.12 -13.18%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.50 -
NAPS 4.77 4.77 4.60 4.52 4.39 4.45 4.31 6.98%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 311.67 157.10 559.84 426.51 287.25 141.76 568.02 -32.95%
EPS 37.30 16.94 48.90 39.55 26.06 13.53 46.12 -13.18%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.50 -
NAPS 4.77 4.77 4.60 4.52 4.39 4.45 4.31 6.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.35 6.14 6.30 5.50 6.17 6.07 5.10 -
P/RPS 2.04 3.91 1.13 1.29 2.15 4.28 0.90 72.46%
P/EPS 17.02 36.25 12.88 13.91 23.67 44.87 11.06 33.25%
EY 5.87 2.76 7.76 7.19 4.22 2.23 9.04 -24.99%
DY 0.00 0.00 3.17 0.00 0.00 0.00 3.63 -
P/NAPS 1.33 1.29 1.37 1.22 1.41 1.36 1.18 8.29%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 -
Price 6.40 5.65 6.35 5.70 5.94 6.06 6.10 -
P/RPS 2.05 3.60 1.13 1.34 2.07 4.27 1.07 54.19%
P/EPS 17.16 33.36 12.98 14.41 22.79 44.80 13.23 18.91%
EY 5.83 3.00 7.70 6.94 4.39 2.23 7.56 -15.89%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.03 -
P/NAPS 1.34 1.18 1.38 1.26 1.35 1.36 1.42 -3.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment